Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.63% first-year return on $155k initial cash invested.
6.63%
Cash On Cash
7.84%
Cap Rate
1.36
DSCR
$6,690
Rent
$853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,500
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,690
Total Expenses
$5,837
Mortgage P&I
47%
$3,127
Property Taxes
3%
$206
Home Insurance
3%
$228
HOA
0%
$0
Property Management
12%
$803
CapEx
4%
$268
Vacancy
3%
$201
Maintenance
4%
$268
Other
11%
$736